
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,872.6 | 15,910.6 | 27,394.4 | 33,707.3 | 20,892.8 | 20,892.8 | |
COGS | 8,711.2 | 11,046.6 | 18,830.6 | 23,159.4 | 15,055.2 | 15,055.2 | |
Gross Profit | 4,161.4 | 4,864.1 | 8,563.8 | 10,547.9 | 5,837.6 | 5,837.6 | |
Operating Expenses & Income | |||||||
Operating Income | 510.3 | 1,882.1 | 4,838.1 | 6,399.6 | 1,883.8 | 1,883.8 | |
Total Operating Expenses | 3,651.1 | 2,982 | 3,725.7 | 4,148.3 | 3,953.8 | 3,953.8 | |
R&D Expenses | 404.5 | 320 | 425.3 | 502.8 | - | - | |
Selling General & Admin Expenses | 125 | 119 | 143 | 138 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.55) | (80.46) | (58.67) | (78.15) | (107.3) | (107.3) | |
Interest Income | 8.37 | 276.2 | 25.01 | 48.44 | 80.62 | - | |
Income Tax Expense | 31.9 | 280.9 | 1,589.7 | 1,830.1 | 618.3 | 618.3 | |
Net Income | |||||||
Net Income | 634.2 | 1,987.7 | 3,852.2 | 4,718.4 | 1,712.7 | 1,712.7 | |
Supplemental | |||||||
EBIT | 510.3 | 1,882.1 | 4,838.1 | 6,399.6 | 1,883.8 | 1,883.8 | |
EBITDA | 830 | 2,137 | 5,143.5 | 6,785.2 | 2,218.9 | 2,218.9 | |